Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.21% first-year return on $133k initial cash invested.
-4.21%
Cash On Cash
5.56%
Cap Rate
0.93
DSCR
$4,869
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,869 income − $5,336 expenses = $467 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,337
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,869
Total Expenses
$5,336
Mortgage P&I
65%
$3,158
Property Taxes
14%
$691
Home Insurance
5%
$222
HOA
0%
$0
Property Management
10%
$487
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0